Kusuri No Aoki Holdings Co., Ltd.
TSE:3549.T
3296 (JPY) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 436,875 | 378,874 | 328,335 | 305,880 | 300,173 | 250,885 | 221,286 | 188,744 | 163,462 | 134,994 | 114,411.669 | 93,174.542 | 76,135.6 | 64,690.808 | 53,994.013 | 49,421.22 | 44,452.02 | 38,631.609 |
Cost of Revenue
| 330,583 | 272,767 | 238,572 | 215,766 | 216,059 | 179,015 | 159,220 | 135,658 | 119,386 | 98,481 | 83,500.444 | 68,807.789 | 55,758.471 | 47,642.769 | 40,018.539 | 36,608.516 | 33,100.663 | 28,759.628 |
Gross Profit
| 106,292 | 106,107 | 89,763 | 90,114 | 84,114 | 71,870 | 62,066 | 53,086 | 44,076 | 36,513 | 30,911.225 | 24,366.753 | 20,377.129 | 17,048.039 | 13,975.474 | 12,812.704 | 11,351.357 | 9,871.981 |
Gross Profit Ratio
| 0.243 | 0.28 | 0.273 | 0.295 | 0.28 | 0.286 | 0.28 | 0.281 | 0.27 | 0.27 | 0.27 | 0.262 | 0.268 | 0.264 | 0.259 | 0.259 | 0.255 | 0.256 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,417 | 2,122 | 1,829.249 | 1,428.336 | 1,647.816 | 1,453.296 | 936.624 | 888.334 | 757.353 | 15.11 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,096 | 2,390 | 2,095.53 | 1,626.51 | 1,371.662 | 982.366 | 528.83 | 443.678 | 509.021 | 510.915 |
SG&A
| 87,722 | 79,346 | 66,906 | 63,421 | 57,356 | 48,815 | 42,180 | 35,535 | 5,513 | 4,512 | 3,924.779 | 3,054.846 | 3,019.478 | 2,435.662 | 1,465.454 | 1,332.012 | 1,266.374 | 526.025 |
Other Expenses
| 11,800 | 3,997 | 1,782 | 741 | 504 | 495 | 50,203 | 478 | 288 | 247 | 260.068 | 205.167 | 156.097 | 172.522 | 141.403 | 127.186 | 136.492 | 100.262 |
Operating Expenses
| 87,722 | 90,810 | 75,692 | 73,495 | 67,755 | 57,722 | 50,203 | 42,409 | 35,035 | 28,727 | 24,951.77 | 19,980.035 | 12,348.691 | 10,861.405 | 8,777.042 | 7,735.942 | 6,883.515 | 4,866.781 |
Operating Income
| 18,569 | 15,296 | 14,070 | 16,619 | 16,359 | 14,147 | 11,862 | 10,676 | 9,032 | 7,778 | 5,959.448 | 4,386.712 | 8,028.438 | 6,186.634 | 5,198.432 | 5,076.762 | 4,467.842 | 5,005.2 |
Operating Income Ratio
| 0.043 | 0.04 | 0.043 | 0.054 | 0.054 | 0.056 | 0.054 | 0.057 | 0.055 | 0.058 | 0.052 | 0.047 | 0.105 | 0.096 | 0.096 | 0.103 | 0.101 | 0.13 |
Total Other Income Expenses Net
| 1,001 | 1,464 | 509 | 206 | 831 | 329 | 651 | 381 | 154 | 57 | 151.345 | 170.459 | -4,438.573 | -4,168.346 | -3,481.439 | -3,342.035 | -2,823.571 | -3,626.685 |
Income Before Tax
| 19,570 | 16,760 | 14,579 | 16,825 | 17,190 | 14,476 | 12,513 | 11,057 | 9,186 | 7,835 | 6,110.793 | 4,557.171 | 3,589.865 | 2,018.292 | 1,716.993 | 1,734.727 | 1,644.271 | 1,378.515 |
Income Before Tax Ratio
| 0.045 | 0.044 | 0.044 | 0.055 | 0.057 | 0.058 | 0.057 | 0.059 | 0.056 | 0.058 | 0.053 | 0.049 | 0.047 | 0.031 | 0.032 | 0.035 | 0.037 | 0.036 |
Income Tax Expense
| 7,262 | 4,434 | 4,739 | 4,762 | 4,774 | 3,828 | 3,690 | 2,876 | 2,683 | 2,622 | 2,247.251 | 1,662.367 | 1,527.099 | 970.042 | 784.136 | 760.68 | 733.814 | 601.456 |
Net Income
| 12,307 | 12,326 | 9,839 | 12,062 | 12,416 | 10,648 | 8,823 | 8,181 | 6,503 | 5,213 | 3,863.542 | 2,894.803 | 2,062.765 | 1,048.249 | 932.856 | 974.046 | 910.457 | 777.058 |
Net Income Ratio
| 0.028 | 0.033 | 0.03 | 0.039 | 0.041 | 0.042 | 0.04 | 0.043 | 0.04 | 0.039 | 0.034 | 0.031 | 0.027 | 0.016 | 0.017 | 0.02 | 0.02 | 0.02 |
EPS
| 130.1 | 130.3 | 104.01 | 127.51 | 131.26 | 337.78 | 280.22 | 260.23 | 207.09 | 166.4 | 122.49 | 93.02 | 66.43 | 33.77 | 30.05 | 31.38 | 29.33 | 25.04 |
EPS Diluted
| 126.85 | 130.3 | 104.01 | 127.51 | 131.26 | 337.73 | 280.03 | 259.82 | 206.5 | 165.86 | 121.95 | 92.42 | 66.31 | 33.77 | 30.05 | 31.38 | 29.33 | 25.04 |
EBITDA
| 30,641 | 27,009 | 23,080 | 24,103 | 22,634 | 20,087 | 17,502 | 14,954 | 12,702 | 10,553 | 8,134.774 | 6,050.229 | 4,806.265 | 3,131.586 | 2,643.259 | 5,882.43 | 5,155.699 | 5,540.238 |
EBITDA Ratio
| 0.07 | 0.082 | 0.076 | 0.082 | 0.077 | 0.081 | 0.079 | 0.082 | 0.078 | 0.079 | 0.071 | 0.064 | 0.122 | 0.114 | 0.114 | 0.119 | 0.116 | 0.143 |